Namo eWaste Management Limited (NSE:NAMOEWASTE)
India · Delayed Price · Currency is INR 264.35
-5.65 (-2.09%)
At close: Jun 22, 2026
Namo eWaste Management Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,946 | 1,498 | 1,009 | 584.46 | 447.77 |
Other Revenue | - | - | - | - | 0.97 |
| 1,946 | 1,498 | 1,009 | 584.46 | 448.74 | |
Revenue Growth (YoY) | 29.87% | 48.45% | 72.69% | 30.25% | 46.63% |
Cost of Revenue | 1,502 | 1,177 | 772.78 | 489.34 | 388.22 |
Gross Profit | 443.6 | 321.45 | 236.54 | 95.12 | 60.52 |
Selling, General & Admin | 86.91 | 66.52 | 47.8 | 21.42 | - |
Other Operating Expenses | 131.04 | 119.86 | 73.94 | 34.64 | 33.47 |
Operating Expenses | 237.57 | 200.04 | 133.45 | 60.54 | 36.88 |
Operating Income | 206.03 | 121.41 | 103.09 | 34.58 | 23.64 |
Interest Expense | -11.23 | -12.41 | -11.09 | -3.03 | -1.46 |
Interest & Investment Income | - | 8.44 | 0.76 | 0.35 | - |
Currency Exchange Gain (Loss) | - | 0.94 | 0.04 | 0.79 | 2.08 |
Other Non Operating Income (Expenses) | 5.38 | 0.37 | -0.94 | -0.4 | 0.08 |
EBT Excluding Unusual Items | 200.17 | 118.75 | 91.86 | 32.28 | 24.34 |
Gain (Loss) on Sale of Assets | - | -0.92 | -0.47 | - | - |
Other Unusual Items | - | - | -0.73 | - | - |
Pretax Income | 200.17 | 117.83 | 90.66 | 32.28 | 24.34 |
Income Tax Expense | 56.66 | 33.24 | 22.8 | 8.13 | 6.33 |
Net Income | 143.51 | 84.59 | 67.86 | 24.16 | 18.01 |
Net Income to Common | 143.51 | 84.59 | 67.86 | 24.16 | 18.01 |
Net Income Growth | 69.65% | 24.66% | 180.93% | 34.11% | 0.46% |
Shares Outstanding (Basic) | 23 | 23 | 17 | 15 | 15 |
Shares Outstanding (Diluted) | 23 | 23 | 17 | 15 | 15 |
Shares Change (YoY) | -0.21% | 36.31% | 12.60% | 1.90% | 1.97% |
EPS (Basic) | 6.28 | 3.69 | 4.04 | 1.62 | 1.23 |
EPS (Diluted) | 6.28 | 3.69 | 4.03 | 1.62 | 1.23 |
EPS Growth | 70.00% | -8.34% | 148.92% | 31.61% | -1.47% |
Free Cash Flow | -73.56 | -352.18 | -120.17 | 28.59 | -53.49 |
Free Cash Flow Per Share | -3.22 | -15.38 | -7.15 | 1.92 | -3.65 |
Gross Margin | 22.80% | 21.45% | 23.43% | 16.28% | 13.49% |
Operating Margin | 10.59% | 8.10% | 10.21% | 5.92% | 5.27% |
Profit Margin | 7.38% | 5.65% | 6.72% | 4.13% | 4.01% |
Free Cash Flow Margin | -3.78% | -23.51% | -11.91% | 4.89% | -11.92% |
EBITDA | 225.64 | 135.07 | 115.65 | 39.06 | 27.05 |
EBITDA Margin | 11.59% | 9.01% | 11.46% | 6.68% | 6.03% |
D&A For EBITDA | 19.62 | 13.66 | 12.57 | 4.48 | 3.41 |
EBIT | 206.03 | 121.41 | 103.09 | 34.58 | 23.64 |
EBIT Margin | 10.59% | 8.10% | 10.21% | 5.92% | 5.27% |
Effective Tax Rate | 28.30% | 28.21% | 25.15% | 25.17% | 26.00% |
Revenue as Reported | 1,951 | 1,512 | 1,011 | 585.61 | 450.9 |
Advertising Expenses | - | 3.94 | 2.78 | 2 | 1.1 |